IIIN
Insteel Industries Inc
Price:  
35.01 
USD
Volume:  
462,367.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IIIN Intrinsic Value

143.30 %
Upside

What is the intrinsic value of IIIN?

As of 2025-06-22, the Intrinsic Value of Insteel Industries Inc (IIIN) is 85.17 USD. This IIIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.01 USD, the upside of Insteel Industries Inc is 143.30%.

The range of the Intrinsic Value is 56.12 - 190.36 USD

Is IIIN undervalued or overvalued?

Based on its market price of 35.01 USD and our intrinsic valuation, Insteel Industries Inc (IIIN) is undervalued by 143.30%.

35.01 USD
Stock Price
85.17 USD
Intrinsic Value
Intrinsic Value Details

IIIN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.12 - 190.36 85.17 143.3%
DCF (Growth 10y) 70.42 - 224.66 103.94 196.9%
DCF (EBITDA 5y) 39.97 - 53.77 48.05 37.2%
DCF (EBITDA 10y) 52.32 - 70.18 62.23 77.7%
Fair Value 29.04 - 29.04 29.04 -17.06%
P/E 15.01 - 29.60 20.97 -40.1%
EV/EBITDA 19.16 - 31.22 24.72 -29.4%
EPV 34.99 - 42.59 38.79 10.8%
DDM - Stable 10.48 - 33.26 21.87 -37.5%
DDM - Multi 36.49 - 83.40 50.06 43.0%

IIIN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 679.54
Beta 1.28
Outstanding shares (mil) 19.41
Enterprise Value (mil) 651.12
Market risk premium 4.60%
Cost of Equity 8.95%
Cost of Debt 5.00%
WACC 6.41%